investorscraft@gmail.com

Intrinsic ValueClaros Mortgage Trust, Inc. (CMTG)

Previous Close$3.78
Intrinsic Value
Upside potential
Previous Close
$3.78

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Claros Mortgage Trust, Inc. operates as a real estate finance company specializing in commercial mortgage loans and related investments. The firm primarily originates and acquires senior loans, mezzanine loans, and preferred equity investments in transitional commercial real estate properties across major U.S. markets. Its revenue model is driven by interest income from its loan portfolio and gains on investments, positioning it as a key player in the commercial real estate debt sector. The company targets high-quality sponsors and properties with strong underlying fundamentals, leveraging its expertise to mitigate risk while capitalizing on market opportunities. Claros Mortgage Trust differentiates itself through a disciplined underwriting process and a focus on transitional assets that require repositioning or lease-up, offering borrowers flexible capital solutions. The firm’s market position is reinforced by its ability to navigate complex financing structures and provide tailored debt products, making it a competitive alternative to traditional bank lenders in the commercial real estate space.

Revenue Profitability And Efficiency

Claros Mortgage Trust reported revenue of $97.8 million for the period, though net income stood at -$221.3 million, reflecting challenges in its loan portfolio or broader market conditions. The diluted EPS of -$1.58 indicates pressure on profitability, while operating cash flow of $84.5 million suggests some operational resilience. The absence of capital expenditures aligns with its asset-light business model.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight earnings volatility, likely tied to interest rate fluctuations or credit losses in its loan book. The firm’s ability to generate positive operating cash flow despite net losses suggests it maintains some earnings power, though capital efficiency metrics would benefit from improved profitability and reduced leverage.

Balance Sheet And Financial Health

Claros Mortgage Trust holds $99.1 million in cash and equivalents against $1.7 billion in total debt, indicating a leveraged balance sheet. The high debt load relative to liquidity may raise concerns about financial flexibility, particularly in a rising interest rate environment. Investors should monitor debt maturities and refinancing risks closely.

Growth Trends And Dividend Policy

The company paid a dividend of $0.87 per share, signaling a commitment to returning capital despite profitability challenges. Growth prospects depend on its ability to expand its loan portfolio while managing credit risk, with performance likely tied to commercial real estate market conditions and interest rate trends.

Valuation And Market Expectations

The negative earnings and leveraged balance sheet may weigh on valuation multiples. Market expectations likely hinge on the firm’s ability to stabilize profitability and navigate commercial real estate headwinds, with investors pricing in potential recovery or further downside.

Strategic Advantages And Outlook

Claros Mortgage Trust’s niche focus on transitional commercial real estate loans provides a strategic edge, but macroeconomic uncertainty poses risks. The outlook depends on its underwriting discipline and ability to adapt to shifting market dynamics, with recovery in profitability key to long-term success.

Sources

Company filings, CIK 0001666291

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount